970 Newton St Sunset Bay, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,108
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 40%
$10k
$25k
$40k
$55k
$54,237 | $20,323 | $226 | 65.9% | 3 | 6 | 58 | 5 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (52) | Profile | |
$52,675 | $28,248 | $340 | 42.5% | 3 | 10 | 46 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$50,586 | $39,555 | $281 | 49.4% | 3 | 6 | 43 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (26) | — | |
$44,415 | $32,017 | $245 | 49.7% | 3 | 6 | 41 | 6 | 2 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (232) | Profile | |
$38,856 | $20,557 | $191 | 55.8% | 3 | 6 | 79 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (88) | — |
Seasonality
Break-even
$3,923/mo
Avg profit / month
-$1,047/mo
Best profit month
Jul $1,020
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.17%
Cap Rate
3.39%